Immigration, Refugees and Citizenship Canada
Consolidated Future-Oriented Statement of Operations
(unaudited)
for the Year Ending March 31, 2026

On this page

  1. Methodology and significant assumptions
  2. Variations and changes to the forecast financial information
  3. Summary of significant accounting policies
    1. Consolidation
    2. Expenses
    3. Revenues
  4. Parliamentary Authorities
    1. Reconciliation of net cost of operations to requested authorities
    2. Authorities provided/requested
Consolidated Future-Oriented Statement of Operations (unaudited)
for the year ending March 31, 2026
(in thousands of dollars) Forecast results
2024-25
Planned results
2025-26
Expenses

Immigrant and Refugee Selection and Integration

5,534,490 4,135,023

Citizenship and Passports

830,781 739,705

Visitors, International Students and Temporary Workers

534,048 602,989

Internal Services

740,706 668,143
Total expenses 7,640,025 6,145,860
Revenues

Immigration service fees

1,300,413 1,282,215

Passport fees

667,641 602,826

Immigration rights and privileges

265,750 243,754

Citizenship service fees

174,674 155,219

Right of citizenship

30,114 32,057

International Experience Canada

14,249 14,249

Other revenues

11,235 8,930

Revenues earned on behalf of Government

(1,782,186) (1,722,175)
Total revenues 681,890 617,075
Net cost of operations before government funding and transfers 6,958,135 5,528,785

The accompanying notes form an integral part of the Consolidated Future-Oriented Statement of Operations.

Notes to the Consolidated Future-Oriented Statement of Operations (unaudited)

1. Methodology and significant assumptions

The Consolidated Future-Oriented Statement of Operations has been prepared based on government priorities and departmental plans as described in the Departmental Plan.

The information in the forecast results for fiscal year 2024-25 is based on actual results as at November 30, 2024 and on forecasts for the remainder of the fiscal year. Forecasts have been made for the planned results for fiscal year 2025-26.

The main assumptions underlying the forecasts are as follows:

These assumptions are made as at April 11, 2025.

2. Variations and changes to the forecast financial information

Although every attempt has been made to forecast final results for the remainder of 2024‑25 and for 2025‑26, actual results achieved for both years are likely to differ from the forecast information presented, and this variation could be material.

In preparing this Consolidated Future-Oriented Statement of Operations, IRCC has made estimates and assumptions about the future. These estimates and assumptions may differ from the subsequent actual results. Estimates and assumptions are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances, and are continually evaluated.

Factors that could lead to material differences between the Consolidated Future-Oriented Statement of Operations and the historical Consolidated Statement of Operations include:

After the Departmental Plan is tabled in Parliament, IRCC will not be updating the forecasts for any changes in financial resources made in ensuing supplementary estimates. Variances will be explained in the Departmental Results Report.

3. Summary of significant accounting policies

The Consolidated Future-Oriented Statement of Operations has been prepared using the Government of Canada’s accounting policies in effect for fiscal year 2024-25, and is based on Canadian public sector accounting standards. The presentation and results using the stated accounting policies do not result in any significant differences from Canadian public sector accounting standards.

Significant accounting policies are as follows:

(a) Consolidation

This Consolidated Future-Oriented Statement of Operations includes the accounts of the Passport Canada Revolving Fund, for which the Deputy Minister is accountable. The accounts of the Passport Canada Revolving Fund have been consolidated with those of IRCC, and all inter-organizational balances and transactions have been eliminated.

(b) Expenses

Expenses are recorded on an accrual basis.

Transfer payments are recorded as an expense in the year the transfer is authorized and all eligibility criteria have been met by the recipient.

Other expenses are generally recorded when goods are received or services are rendered and include expenses related to personnel, professional and special services, repair and maintenance, utilities, material and supplies, as well as amortization of tangible capital assets. Provisions to reflect changes in the value of assets or liabilities, such as provisions for bad debts, loans, investments and advances and inventory obsolescence, as well as utilization of inventories and prepaid expenses, and other are also included in other expenses.

(c) Revenues

The recognition of revenues from immigration and citizenship service fees, rights and privileges and passport fees is deferred until a final decision has been rendered. Deferred revenue consists of amounts received in advance of the delivery of goods and rendering of services that will be recognized as revenue in a subsequent fiscal year as it is earned. Other revenues, including International Experience Canada, are accounted for in the period in which the underlying transaction or event that gave rise to the revenues takes place.

Revenues that are non-respendable are not available to discharge IRCC’s liabilities. While the Deputy Minister is expected to maintain accounting control, he has no authority regarding the disposition of non‑respendable revenues. As a result, non-respendable revenues are considered to be earned on behalf of the Government of Canada and are therefore presented as a reduction of IRCC’s gross revenues.

Revenues that are respendable are mainly available to discharge the liabilities of the Passport and International Experience Canada programs.

4. Parliamentary authorities

IRCC receives most of its funding through annual parliamentary authorities. IRCC is also responsible for the management of the Passport Canada Revolving Fund, a continuing non-lapsing authority from Parliament to make payments out of the Consolidated Revenue Fund (CRF) for working capital, capital acquisitions and temporary financing of accumulated operating deficits. The International Experience Canada program is managed through a budgetary authority. Employee benefits are authorized by a statutory authority. IRCC issues immigration loans through a non-budgetary non-lapsing authority.

Revenues related to immigration and citizenship, including fees, rights and privileges, are deposited to the CRF and are not available for use by IRCC. Fees, rights and privileges are collected through the Immigration and Refugee Protection Regulations as well as through the Citizenship Regulations.

Financial reporting of authorities provided to IRCC differs from financial reporting according to generally accepted accounting principles because authorities are based mainly on cash flow requirements. Items recognized in the Consolidated Future-Oriented Statement of Operations in one year may be funded through parliamentary authorities in prior, current or future years. Accordingly, IRCC has different net cost of operations for the year on a government funding basis than on an accrual accounting basis. The differences are reconciled in the following tables:

(a) Reconciliation of net cost of operations to requested authorities
(in thousands of dollars) Forecast results
2024-25
Planned results
2025-26
Net cost of operations before government funding and transfers 6,958,135 5,528,785
Adjustments for items affecting net cost of operations but not affecting authorities:

Amortization of tangible capital assets

(25,459) (25,739)

Loss on disposal of tangible capital assets

(104) (104)

Services provided without charge by other government departments

(372,664) (359,869)

Decrease (increase) in vacation pay and compensatory leave

(3,414) 5,786

Decrease (increase) in employee future benefits

(1,085) 1,777

Adjustments of previous years accounts payable

2,702 3,069

Bad debt expense

(5,031) (994)

Refund of previous years expenditures

3,674 3,965

Refunds of program expenditures

2,304 2,595
Total items affecting net cost of operations but not affecting authorities (399,077) (369,514)
Adjustments for items not affecting net cost of operations but affecting authorities:

Acquisition of tangible capital assets

27,550 6,345

Increase (decrease) in gross loans receivable

79,491 51,495

Salary overpayments related to pay system implementation

2,950 2,950

Increase (decrease) in inventory held for resale

(7,991) 3,338

Increase (decrease) in inventory held for consumption

(5,470) 327

Increase (decrease) in prepaid expenses

2,784 1,797

Refund of prior years’ revenues

23,898 23,898
Total items not affecting net cost of operations but affecting authorities 123,212 90,150
Requested authorities forecasted to be used 6,682,270 5,249,421
(b) Authorities provided/requested
(in thousands of dollars) Forecast results
2024-25
Planned results
2025-26
Authorities provided/requested

Vote 1: Operating expenditures

2,693,075 2,223,420

Vote 5: Capital expenditures

17,020 5,958

Vote 10: Grants and contributions

3,684,340 2,777,304

Statutory amounts

208,344 191,244

Non-budgetary items

79,491 51,495
Requested authorities forecasted to be used 6,682,270 5,249,421

Page details

Date modified: